Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.68% first-year return on $78,879 initial cash invested.
-3.68%
Cash On Cash
5.3%
Cap Rate
0.9
DSCR
$2,635
Rent
-$242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,635 income − $2,877 expenses = $242 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,879
Downpayment
20%
$57,980
Closing costs
1%
$2,899
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,635
Total Expenses
$2,877
Mortgage P&I
54%
$1,418
Property Taxes
4%
$93
Home Insurance
4%
$102
HOA
0%
$0
Property Management
15%
$395
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$659